DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$61.15
Today's Fair Value
$68.95 +12.76%
Margin of Safety
+11.31%
Projected Value (5Y)
$111.04 +81.59%
Dividends Paid (5Y)
$3.78
DCF Inputs
Scenario
%
Regression: 7.89% | CAGR (5y): 10.27%
%
Regression: 0.6% | CAGR (5y): 0.22%
%
Regression: 6.11% | CAGR (5y): 2.58%
Capped at 30.00x (Historical 5y: 12.14x)
%